searchable 2016-2017 proposed budget

Upload: bobby-coggins

Post on 06-Jul-2018

216 views

Category:

Documents


0 download

TRANSCRIPT

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    1/28

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    2/28

    Contract Seices $ 133,630.00 $ 122,42500-., Isurace & Bods $ 60,00000 $ 60,00000

    Mao Coty $ 48,00000 $ 48,00000

    Captial Outlay-Vehicle $ 24,00000 $ 43,86000

    Capital Outlay - Eqimet $ 6090000 $ 30,85000

    Capital Otlay -Sewer Lies $ 70,27000 $ 150,00000

    Capital Otlay-Water Lies $ 104,73000 $ 25,00000Princial $ 648,08300 $ 636,25700

    Interest $ 243,08400 $ 2792400

    Lease $ 19,10000 $ 17,50000

    No-Caital Equiet $ 2,50000 $ 347100

    Reerve/Pmp Lagoons $ 3000000 $ 30,00000

    Adiistratio Reimbursemet $ 79,50000 $ 77,00000

    Pay Pla Imleetatio 000 $ 4,26700

    Total Expenditures: $ $

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    3/28

     TOWN OF RANKN, NORTH CARONA

     Water & Sewer Enterprise Deta Budget

    Reven ues:

    y ocococo of M  by m I Mco

    Mco oy

     Ttal Reenues:

    Expenitures  oy / m yIm

     401 (k)o Ic Ic Icmoym Ich ofo c//bcofomb /

    o ommco Mcqm McVc Mc k Mc

    CHEDULE4PAGE1

    Y 2016-2017

    $ 275,718.00

    $ 3,29550000

    $ 50,55000

    $ 1500000

    $ 5,00000

    $ 10000

    $ 60,00000

    $ 100000

    $ 3,50000

    $ 3617100

    $ 3,754,439.00

    $ 98678800

    $ 11,59700

    $ 1330 400

    $ 77,39500

    $ 7339500

    $ 5058500$ 176,81800

    $ 7,23800

    $ 10,21200

    $ 5,77500

    $ 3020000

    $ 1120000

    $ 19,72000

    $ 252,87900

    $ 31,07000

    $ 2210000

    $ 5,00000

    $ 23,00000

    80000

    20000000

    $ 2195000

    $ 8441600

    $ 1720000

    $ 22,00000

    $ 76,00000

    Y 2015 -2016

    $ 27571800

    $ 3,26300000

    $ 5055000

    $ 1500000

    $ 10,00000

    $ 1000000

    $ 3000000

    $ 50000

    $ 2000000

    $ 32,00000

    $3,706,768 00

    $ 96107400

    $ 11,99500

    00

    7412900

    $ 68,48000

    $  48,45000$ 69,78300

    $ 665700

    $ 926100

    $ 5,77500

    $ 1725600

    $ 104000

    $ 22,0000

    $ 247,54800

    $ 33,22000

    $ 2574400

    $ 500000

    $ 1,99500

    $ 80000

    $ 200,00000

    $ 2901000

    $ 9433700

    $ 2126000

    $ 2200000

    $ 76,00000

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    4/28

     TOWN OF FANKLIN, NRTH CAOINA

    Fie Dpament Fnd SEUE3a Budg of Expedres PAG1

    Revs: FY 206-27 FY 215-26

    Fund Balance Approprated $ 90,4300 $ 90,43.00Fire Tax $ 43,4400 $ 0,37.00Miselaneus $ 300 $ ,0700EMAGrat 0.00 $ 3,8000Insurane Setlements 000 $ 3,3400

     Tal Rvns: $2 $22

    xpends:Salares & Wages $ 9,800" ,0300Part- Time Salaries 000 8,0800Longev $ 9.00 4000reme's ees $ so,00000· 0000040 (k) $ 4,800 0,.00Rereent Fund $ 4,00000 4,00000FCA $ ,88.00 7,800Rereent $ ,4.0 4,33.00Grup nsurace $ 0,00 499.00Detal nsrance $ 3,0800 ,000Unemploymet urae $ ,00000 000.oqCtract Seies $ ,0000 4,40300Unfo $ 000000 ,0300Supples $

    7,00000 9,339.00Cmpter Supples $ 00.00 ,00000raera _ g $ ,0000 0000eeph $ ,00000 ,00000Utte $ 9,00000 9000.00Buidg atenace $ 0,000.00 ,0000Equipment Mantenane $ ,00000 ,0000Veile antenace $ 00000 44.00Fuel $ 4,000.00 4,00000Ote SeNes $ 4700 ,000.00nsurane Bds $ 7,00000 7,00000 Admiistra eimbursement '$ ,00000 7,0000

    Dues & Subscriptns $ ,00000 ,000.00oCapa Euipmet $ 300000 4300Capl Oua upment $ 3,000.00 9,900Captal OuaVeles 000 4300Pa Pan mlemetatin 000 ,00ease Pase Pament $ 77,00 7,00FEGat 0.00 43,000

     Ta xdes: $2 $22

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    5/28

    TOWN OF RANKq, ORTH CAROLA

    ; General Fund Detail Bdge of Expendires

     Debt Seice:

    PncipalInteres

    Total Deb Service

    Coningency:

    oningecy

    Pay Pa Imemeaton

    Total Contingency

    Contribtion to Fnd Balane

    . 'onrbuion to d Balance

    _.

    Toa onribio o Fnd Balance

    Tota Apropiations

    SCHEDULE 2PAGE17

    FY 016-017

    $ 206,63800

    $ 28,15800

    $ 34,79.

    $ 79,50000

    0

    $ 79,50000

    00

    000

    $ 4,155,86900

    FY 015016

    $ 00,030.0

    $ 2 9,75300

    $ 9,783.00

    $ 79,5000

    $ 5,4890

    84,98900

    $ 89200

    $ 89,000

    $ ,040,64800

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    6/28

    TOWN F FRANKIN, ORH CAROLINA-.

    eneral und

     Deta Budget of Expenditures

    etiree nuance

    G a

    tal Expenditures

    SCHEDUE 2

    PAE16

    Y 2016-2017

    $ 89.

    2200

    Y 2015-2016

    8

    2120

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    7/28

    -.

    TOWN OF FRANKLI ORTH CAROLA

    Genral und

     Detail Bdge of Expndires

    Traic & Evn Srvices

    Salares & ages

    I

    Unempoyent nsurance

    Suppes

    Vehile Mainenance

    e

    oa Exendires

    SCHEDULE 2

    PAGE15

    Y 2016-207

    $ 4,

    $ ,.

    $ .

    $ ,

    $ .

    $

    $20000

    Y 2015-2016

    $ 4,.

    $ 1.

    $ .

    $

    $ ,.

    $ .

    $8700

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    8/28

    TOWN F FRANKLIN ORTH CAROLINA

     General Fund

     Detail Budget of Expenditures

    Festivals & Evens:

    Contracted Seices

    Supplies

    Advertsg

    Dues & Sbscriptons

    Contribution

    Total Expendtures

    SCEDULE 2

    PAGE14

    FY 2016-2017

    $ 3,.

    $

    $ .

    $ .

    9

     50000

    FY 20152016

    $ ,8

    $ .

    $ .

    $ 9.

     5000

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    9/28

    .

    TOWN O FANKIN, NORH ARINA

    General und Detai Budge of Expndiures

    Gras

    Mema Pak ea jecC ke & eea a

    ota Exendtures

    SHEDULE2AGE13

    FY 206-017

    0.00

    000

    0.00

    FY 20506

    $ 3,0.0

    $ 360000

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    10/28

    TOWN OF FRANKLN, NORTH CAROLN

    General Fund

    Detal Budget of Expnditues

    Plann & Economc Development:

    alaries & agsongevity401 (k)IetirementGroup nsranceentanepoment Insanceontct eices

    uppieavefinngVehice Mintenanceuee & bscripins

    Total Exendtus

    SCEDUL2PAE12

    FY 2016-2017

    $ 63000.00$ 5700$ 317800$ 48600$ 460800$ 94500$ 44400$ 50000$ 1000000

    $ 100000$ 0000$

    I

    50000$ 50000$ 00000

    $101,854.00

    FY 20152016

    $6300000000

    $ 300000$ 40000

    $   430000$ 948500$ 44900$ 50000$ 600000

    $ 100000$ 150000

    $ 50000

    $ 50000

    $ 50000

    $95,34.00

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    11/28

    .-

    TOWN OF FRANK, NORH CARONA

    General Fund

    Det Budge of Expnditures

    Powe B:

    upplesther epairs & ecesther eiesapital uay- Impovements

    To Eendiues

    SCHEDULE 2PAGE 11

    FY 2016-2017

    $ 25,000.00

    $ 10000.00

    $ 5000.00

    $ 27000000

    $ 4

    FY 20152016

    $ 2500000

    $ 5000000

    $: 500000

    $ 27000000

    $ 40,00.00

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    12/28

    TOWN OF FRAKLN, ORTH CAOL.INA

    General Fund

    Detail Budge of Expnditures

    Ses & Mainenance:

    alaies ages

    ongevity

    401 (k)

    etrement

    Goup suace

    ental sane

    neploye nsuance

    ontact eces

    nfomsupples

    tites

    qpmet Maintenace

    Vehcle anenanc

    Beatfcato

    Memoa Pak

    Macon oy umpng ees

    el

    ease Paymet

    apita ulay qupment

    apta tlay ecleapta tlay mpoements

    Total Expndir

    SEDUL2 

    PAE10

    F 2016-2017

    $ 75,909.00

    $ 1,543.00

    $ 3,8300$ 5,926.00

    $ 5,616.00$ 14,49600$ 8.00

    $ 500.00

    $ 2,800.00

    $ 1,400.00$ 8,000.0$ 93,000.00$ 10,00000

    $ 550000$ 8,00000$ 6,00000$ 1,000.00

    $ 5,000.00$ 19,100.00$ 25,450.00

    0.00$ 50,00000

    34,001.00

    FY 20152016

    $ 5,909.00

    $ 1,260.00

    $ 3,56.00

    $ 5,900.00

    $ 5,452.00

    $ 18,398.00

    $ 82.00

    $ 500.00

    $ 2,00.00

    $ 1,500.00$ ,950.00

    $ 90,000.00

    $ 13,00000

    $ 6,500.00

    $ 10,000.00

    $ 6,000.00

    $ ,800.00

    $ 5,000.00

    $ 17,328.000.00

    $ 22,00000$ 41,4000

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    13/28

    TOWN OF RANKLIN, NORTH CAROLNA-�.

    General FundDetail Budget of Expenditures

    Law Enforcement Oficer Separation:

    Separaion Pay $FICA $Gop suace

    Uemploet Iace $

    Total Expenditures $

    SCHEDULE 2PAGE

    Y 2016-2017

    38,300.00

    50000

    000

    50000

    42300.00

    Y 2015-2016

    $ 4500000

    $ 3500.00

    $ 6,52400

    $ 50000

    $ 55,52400

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    14/28

    TOWN OF RANKLIN, NORH CAROINA

    ',.

    ; General FundDetal Bdget of Expenditures

    Polce:

    Saaries & ages $ongevity $

     401 {k)- aw Enrcement $ 401 (k) Gnera $ $etireent General $etirement a Enorcement $roup nsurance $Dental nsurane $

    Unemloment nsurane $ontrat Sices $Uniforms $Supplies $

     rael/raining $ eehoe $ter omunica tions $Utiities $Budng Mantenane $Equipment antenance $ Veicle aintenane $uel $Dues & Subscriptions $

     B Enforcement unds $on aptal Equipentata uta Equiment $apita uta ece $

    Total Expendtres $

    SCHEDUL 2PAGE

    FY 2016-2017

    852064.001062600

     4170000143500

    6738800208100

    667200015466800

    799200

     450000671300

    16500002800000

    600000150000750000900000500000

    141370030000005000000 1348000

    500000000

    2550000 4047500

    ,46,99.00

    $

    $

    $

    $

    $

    $

    $

    $$

    $

    $

    $

    $

    $

    $

    $

    $

    $

    $

    $

    $

    $

    $

    FY 2015-2016

    838800001000000 4240000

    00064900006210000

    00014967400

    795000

     450000335000

    16500002470000

    600000150000750000900000

    00015000002863500

     46448001348000

    500000855200

    0007380500

    1,439,79400

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    15/28

     TOWN OF FRAKLIN, ORTH CAROLIA

    General und

    Detal Bge of Expenites

    IT:

    Contracted Seices

    Suppes

    Uttes

    Non-Caita Outlay Eqipment

    Capita ay Equipment

     Toa Ependires

    SCHDU2

    PGE7

    F 2016-2017

    $ ,.

    $ .

    $ 3

    $ 44.

    $  20500

    205-2016

    $ 4,

    $

    $

    $ 94

    $ 5600000

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    16/28

    TOWN OF FRANK N, NORH CARONA

    General FundDetail Bdget of Expenires

    Faciities:

    Salaries & agesLongev

     4 (k)Ietremen

    Grop Insurance

    Dental

    Uneloyent Insrance

    ontract Seces

    UnformsSles

    ravelrnng

    eehone

    Postage

    Ues

    Bdng Mantenance

    Eqent Mantenace

    Vece Mantenance

    el 

    nsrance BonsProe Mantenance

     a Ex�nitres

    SCHDULE 2PAGE

    FY 2016 .07

    $  8,.$ 89.$ 3,4.$ ,4.$  4,8.$ 7,438.$ 888.$ .$  4,.

    $ ,.$  8.$ .$ .$ .$ 3,.$ ,$ ,$ ,$ ,.$ ,.$ ,.

    $000

    FY 2015 206

    $ 8,.$ 77.$ 34.$ 4.$  48.$ 7,48.$ 88.$ $  4,.

    $ ,.$ 8.

    .$ ,.$ ,.$ 3.$  4,.$ .$ .$ .$ ,.

    .

    $2550200

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    17/28

    TOWN OF FRANKLI   ORH CAROLIA-�.

    Genera Fund SHEDULE 2Detal Budget of Expenditues PA

    Legal & Elections 016-2017 FY 20120·

    a a $ 3,5. $ 3,5. $ 5,a v $ 9,. $ 9,

    ota xpendturesl

    $720000 $70000

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    18/28

    -,

    TOWN OF FRANKLIN, NORTH CAROINA

    General Fund

    Detal Budge of Expendiues

    iling & Collecions:

    alaries & ages

     4 (k)

    etrement

    Group nsrace

    etal

    nemployment nsurance

    upples

    ravelraining

    ues & ubscrptonsax erpayent efunds

    Toal xpendures

    SCHEDUE 2

    PAGE4

    FY 2016-017

    $  4,.$ ,8$ 3,9$ 3,3$  ,38$  444$ $ ,$  4,3

    $ $ ,89

    $70100

    FY 015-016

    $ 8,9$ 3A4$ ,4$  4,898$ 4Aoo$ 88$ $ ,$ 3,348

    $ ,

    $1 s0000

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    19/28

    TOWN OF FRANKLIN, NORH CAROLINA. -

    General Fund SHEDUL 2Detai Bdget of Expenditres PAG3

    Finace: FY 2016-2017 FY 20152016

    Salares & Wages 115,699.00 112,49700

    401 (k) 5,785.00 518800

    FICA 885100 8,562.00

    Retirement 8,38900 733000

    Group nsuance 17,43000 17,43000

    Dental 88800 8800

    Unemployment nsurance 75000 75000

    Other Prof.Seces 50000 50000

    Contract Seces 10200.00 10,00200

    Suppes 3,00000 00000Tavel/rang 6,500.00 6,50000

    ues & Subscptons 300.00 60000

    Non-Captal Eqpment 2,000.00 187900

     ota Expendites $180,292.00 $175,120.00

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    20/28

    -.

    TOWN OF FAKLI, NORH CAROLIA

    General FundDea Bdget of Expendires

    Amnisraion:

    Salares & ages401 {k)

    etirement

    Grup nsurance

    Denta

    Unempyment nuance

    ther Pr.Sece

    Suppe

    rave/rangEmee Screenng

    Due & Subcrptn

    Toa Expendires

    SCHUL 2PAGE2

    Y 016-017

    $ 172,15800

    $ 8,60800

    $ 13,1100

    $ 128200

    $. 27,0.00

    $ 1200

    $ 100000

    $ 11,80000

    $ 6,00000

    $ 11,60000$ 1,50000

    $ 85000

    $267,78.00

    FY 2015-016

    $ 136,129.00

    $ 6,83200

    $ 10,0600

    $ 9,602.00

    $ 15815.00

    $ 88200

    $ 50000

    $ 11,90000

    $ 6,00000

    $ 9,70000$ 80000

    $ 60000

    $209 16600

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    21/28

    TOWN OF FRANKL, NORTH CARONA

    General FundDetail Budget of Expenditures

    Governing Body

    Salaries & ages

    I

     Prof. Seices-ccting

    ther PrServices

    Suppies

    rave/raining

     dverising

    Dues & Sbscriptions

    Economic Deveopment

    on-Profit unding Picking on the Square

    rankin rea hamber of ommerce

    Total Expenditures

    SCHEDULE 2

    PAGE 1

    FY 2016-2017

    $ 3,.

    $ ,

    $ 34,.

    $ ,.

    $ 8,.

    $ ,4.

    $ ,.

    $ ,.

    $ ,

    $ 4,.$ 8,.

    $ 4,.

    $170000

    FY 2015-2016

    $ 3,.

    $ ,.

    $ 33,.

    3,

    $ 9,9

    $ 3,4

    $ ,

    $ ,83.

    $ ,.

    $ 4, 8,.

    $ 4,.

    $17200

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    22/28

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    23/28

    TOWN OF FRANKLN, NORH CAROLNA

    General Fund SCEDULE 1etal Budget of Revenues PGE 1

    Sorce:

     A Valorem Taxes: FY 2016-2017 FY 20152016

    $ 83. $ 83.

    i $ . $ 4. i $ . $

    3 i $ . $ .h & i i $ . $ .M hi $ . $ .li & I $ . $

    Total Antcpate Revenue $ 192,00000 $ 2,007,50000

    Other Taxes:

    i $ 4. $ 4. i ii $ . $ 4.

    Total Antcpated Revenue $ 642,40000 $ 644,50000

    Unrestrcted ntergovernmental Revenues:

    hi $ 44. $ 43.

    Total Antcpated Revenue $ 440,60000 $ 40,00000

    Restrced tergovernmental Revenue:

    w ll $ . $ . ik & i i . $ 3. w . . h $ 44. 38.

    otal Antcpated Revenue $ 291,44500 $ 21,20500

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    24/28

    TOWN OF FNKLN, NORH AROLNA

    Budge for e Year Edg Jue 3, 21 XIB A

    Reveus: Geel und e Dep Fud W & S Eerpise Fud TA Fud Tol

    A Vaem axe $ 9800.00 $ $ $ 0 $ 800the xs $ 440 $ 643454.0 $ $ $ 85854Utcted tegoemet $ 440.00 $ $ $ $ 0etcte teemeta $ 9,450 $ $ $ $ 9445ce a Pemt $ 00 $ $ $ $- 0ale ad ece $ $ $ 34, $ $ 34the eee $ 45000 $ 3.0 $ 00 $ $ 3

    Toal npaed Reveue $ 3,58,145 $ 44,58 $ 348,21 $ ,4 $ 71485

    Bace pppted eeal $ ·,4 $ 9430 $ $ $ 386 Bce pppted wel Bl $ 4500 $ $ $ $ 4500ee pppted $ $ $ 580 $ $ 58

    otal Bude $ 4,155,89 $ 834,29 $ 3,54,439 $ 1,4 $ 888,43

    Appopaos:

    ee emet $ 35390 $ $ $ $ 3539bc ety $ 59 $ 8349 $ $ $ 34508ptto $ 84000 $ $ $ $ 8400

    Clta/ecet $ 58300 $ $ $ $ 583comc eep_met $ 854 $ $ $ $ 854bc ok $ $ $ 8300 $ $ 863ebt ece $ 349 $ $ 890 $ $ 5963Ctt to Bce $ $ $ $ $te $ 950. $ $ $ $ 950u eelpet $ $ $ $ 40. $ 340

    oal Appopro $ 4155,89 $ 83429 $ 3544390 $ 1140 $ 8858,43

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    25/28

    This poition wil be a tremendu cot aving and a beneit to the Tow a progres contiue with theWater Plant upgrade ad Expasio Project, a we a with ther variou projects i the Twn'Cmprehenive Improvemet Pa.

    D Fs:The Town bega upgradig the Waste Water Treatment Pat i 2010. Over $5,000,000 wa pet on

    upgrades to the pant. The Twn continues to make ubtantial ivetments i th� Waste WaterTretment Pat daily Chemical, pump ad aerator are ued daiy to proces eptic dicharge that istranprted to the Wate Water Treatment Pat. n order to ctiue to treat septic dicharge andmaintai the Town infratructure it is recommended that the ow increae current dumpig feefrm five ($005) cents per galon to te ($0.10) cent per gall.

    S R:Baed curret estimates water sewer revenue combied are projected at $3,95,500. A modetappropriatio from water and sewer retaied earnings f $275,718 i recmmeded Martin and McGilcmpeted a detaied water ad sewer study in Janua 015. order t maitai the exitigifratructure, t upgrade/expad the water pant and t contiue fundig the Tw Cmprehensivemprvements Pa, a modet water and ewer rate increase i recommended A fur (4) percet rateicreae i recommended fr water and ewer. The propoed rae increases oly aect base ad volumechare but not tap, coectio, or othe micelaeou charges

    :h budget or Local ical Year 016-017 is balanced as required by law and cotue o prvideexitig ervice while meetig the governig boards priorities and poices This budget icude aappropriatio in geera fud of $450,000.00 for Pwel il. Thi budget a recommed a one (1)time modest appropriato fom geeral und baace of $17,724.00 t address the Towniratructure eed. Thi udget addrese og term finacial ad inrastrcture panig for theTow. oh financial and iratructure paning wi be fundameta i preparing or future grwth andecnmic deveopmet fr the Tow of rain.

    icerely,

    ummer WoodardTw anager

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    26/28

    The current firewall is refurbished and is over five (5) years old. The Town is starting to experienceprobles with the current frewall. The Police department is in need of a geerator to ensure that alldata can be securely backed up in the event of a prolonge power outage or natural disaster TheStreets Departent is in need of a new coercial lawn ower. The current coercial lawn ower isover ten (10) ye·ars old and was refurbished when the Town purchased it. The current ower isbegining to have nuerous chanical issues and is starting to cost the Town considerably in repairs.

    Capital Outly Improveents:

    Fuds have bee budgeted for Fox Ridge culvert and sreet repair work he culvert located at Fox Ridgeis seerely deteriorated. The deterioration of the culert has caused street aintenance issues

    Capital Outly Vehicles:

    The olce Departnt will be replacing one (1 patro vehicle wih over 100,000 iles. The Water andSewer Departent will be replacing one (1) Y ton pick-up truck ith over 100,000 iles.

    Contbutions:·

    Nonroft fundig for counity organizatios are lef a the curret budget total of $40,000.00Econoic Developent funds are le at the current budget total of $7,000.00.

    Scil Proecs:

    The hitire property has been reoved of all asbestos aterial The Franklin Fire and RescueDeprtent copleted a live burn exercise on the existing structure. Funds have been budgeted forcleau and debris reoval.

    Debt Servce:

    All debt payens are budgeted as required by law Genera debt servic� principal is bugeted at$206,3800 an interest at $28,158.00. Fire debt service principal is budgeted at $150,484.00 andinterest at $7,131.00. Water and Sewer debt service principal is budgeted at $48,08300 ad interestat 43084.00. The Town securd a $3,78,70.00 loan through the North Carolina State Revolving

    Lon Fund fr Upgrades and Epansio o the Water Plant. The first debt service payent will not bedue until fiscal year 20172018.

    By Deparent

    Fire Departent The curret fire tax rate of 0.045 cents per one hundred dollars {$100) of valuationis recoended fr fiscal year 201201 Funds are budgeted for new hydraulic equipent. Currenthyraulic equipent is over ten (10) years old. A odest appropriation fro fire fund baance of$190,143.00 is recoended fr capital purchases

    Water and Sewer Depaent: Funds are budgeted for the copletion of orest venue water andseer line repair. This project is part of the own's Capital Iproveents Plan {CP). The generator

    located at the Industrial Park pup staion is no loger in operation. Funds have been budgeted toreplace the generator. The basin at the water plant only needs to be cleaned ever fve 5) yearsHowever this budget allots funding of 30,000 this fiscal year. The reason fr this is to continue aresee account for this project in preparation fr cleaning the drainage basin in fisca year 2018201.Th otal estiaed cost to clean the drainage basin is $10,000. The ow anticipates the retireent ofone (1) eployee in the water and sewer departent. t is recoended that the Town consider hiringa fulltie utiliy aintenance echanic. Funds have been budgeted for this position. This budget alsdesignates funds for a fultie Engineering position.

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    27/28

    ,_

    I

    ./

    TOWN F RAKLIPost Oce Box 1479

    Fra, Norh Caroa 2844(828) 524-2516

    Town Mng udg gil Y 00

    T Town of nklin oninu o op in ound finni ondiion wi bl fund bln. Ti

    bug d oninu nd fo long m finni nd infuu plnning fo Town ofnklin. Gnl govnmn vnu ou im o min m wi pion ofn. T Town oninu o mk impovmn o Mmoil k. Ti budg ommn iningmoil k filiy n fom fify $000 oll p nl o vny fiv $.0 doll p

    nl T un dvlom of wny ig $080 n p on undd oll $0of vluion i ommnd fo fil y 00 Howv Town oninu o pin

    low gow in w nd w vnu. I i pmoun Town of nklin nu w ndw vnu n uin pndiu in od o minin iing infuu nd plnning ndfo fuu w nd w inuu T oninud involvmn of o olin GnlAmbly in lol govnmn ffi inly wig vy on lol govnmn budg. Tliminion of pivilg lin ound fo $300000 in vnu lo fo Town of

    nklin T Town ould fully pp fo unniipd lo of vnu. Tfo diignlyminining bl fund bln i ky o long m finnil u

    :

    Ti budg ll fo on pn on-im pymn b on ly in liu of o of livingjumn fo ll poiion in Dmb T Town' l inun dnl nd wok

    ompnion pmium pd o min un bugd . Employ bnfi pd o min m. Adminiion lifid on mploy i unly bugdin illing nd ollion uom Svi Rpniv o n Adminiiv Ain inAdminiion' budg fo fil y 00

    l

    T Town will oninu woking on p on of W ln Upgd nd Epnion poj iubmil ppov nd onuion wil ommn i bug y

    l u qu

    T Town n o dd un infuu n wiin inn IT oli n S

    Dpmn. o numou y infuu pi nd impovmn v bn dlyd nd vd poin y mu b d w ouning ofw i ndd fo Town innDpmn. T un ofw ym i ov vnn y old n do no llow fo onlinpymn o i/dbi d pymn o b p. Adminiion inn nd IT would li oommnd Town look Tyl Tnologi nw ofw povid fo TownTi pndiu bn bugd in T budg T Town will nd o budg fo full mounof l pu $.0. Howv b i pymn fo fil y 0-0 wilonl b $3830. T Town oul o oni pling fiwll Town Hll.

  • 8/17/2019 Searchable 2016-2017 Proposed Budget

    28/28

    Town of Franklin

    Proposed Budget

    Fiscal Year 2016-2017